| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 1.3 | (0.9) | (5.5) | (3.5) | 0.9 | 7.2 | (1.2) | (3.1) | (14.7) | (2.7) | (0.3) | (3.5) | (3.1) | 5.0 | (5.7) | (6.0) | ||||||||||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||
| Net Income | (8.7) | 3.8 | (21.3) | (9.7) | 2.3 | (62.9) | (14.7) | (16.2) | (18.5) | (15.1) | (41.7) | (31.3) | (25.9) | (21.1) | (23.0) | (29.2) |
| Cash From Operating Activities | ||||||||||||||||
| Depreciation & Amortization | 6.0 | 3.8 | 3.8 | 3.8 | 4.6 | 6.9 | 9.4 | 13.8 | 18.0 | 33.4 | 43.2 | 43.4 | 41.0 | 36.5 | ||
| Cash From Investing Activities | ||||||||||||||||
| Capital Expenditures | - | - | 1.1 | 1.3 | 0.3 | 6.5 | - | - | - | - | - | - | - | - | - | |
| Cash From Financing Activities | ||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | 0.0 | 1.5 | 3.5 | 0.0 | - | - | - | - | - |
| Change In Cash & Equivalents | ||||||||||||||||
| Effects Of Exchange Rate Changes | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow | - | - | (11.7) | (10.1) | 4.6 | (26.5) | - | - | - | - | - | - | - | - | - | - |
| (2.3) |
| (0.4) |
| (0.2) |
| 5.2 |
| (6.9) |
| (9.6) |
| (26.5) |
| (19.9) |
| (4.4) |
| (2.2) |
| (3.1) |
| (5.0) |
| (6.2) |
| (3.3) |
| (3.5) |
| (3.3) |
| 0.1 |
| (5.9) |
| (7.5) |
| (5.1) |
| (9.6) |
| (0.5) |
| (0.5) |
| (4.6) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 2.6 | 1.2 | 1.1 | 1.1 | 1.0 | 0.9 | 1.0 | 0.9 | 1.0 | 1.0 | 1.0 | 0.8 | 0.9 | 0.9 | 1.0 | 1.0 | 1.6 | 1.0 | 0.4 | 1.5 | 2.6 | 0.8 | 1.3 | 2.1 | 3.4 | 1.6 | 1.6 | 2.8 | 6.1 | 2.1 | 2.1 | 3.5 | 6.4 | 2.2 | 3.6 | 5.8 | 9.4 | 6.3 | 7.8 | 10.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.7 | 0.7 | 0.6 | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | 0.4 | - | - | - | 0.5 | - | - | - | 0.4 | 0.6 | 0.7 | 2.2 | 1.0 | 2.2 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.4 | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | 0.0 | 0.1 | 0.0 | 0.0 | (0.5) | (3.0) | (0.7) | 0.0 | - | - | (0.6) | (1.3) | (0.9) | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | 0.4 | - | - | - | (1.4) | - | - | - | (5.7) | - | - | - | (5.6) | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | (10.0) | - | - | - | (0.6) | - | - | - | (4.7) | - | - | - | (5.3) | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | 0.1 | - | - | - | (0.0) | - | - | - | 2.3 | - | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | 0.1 | - | - | - | (0.0) | - | - | - | (0.4) | - | - | - | (0.0) | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | - | (14.5) | - | - | - | (2.3) | - | - | - | (3.3) | - | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.1) | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | - | (0.0) | - | - | - | 0.2 | - | - | - | (0.3) | - | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | 0.0 | - | - | - | 8.5 | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | - | 2.6 | - | - | - | 0.9 | - | - | - | 8.5 | - | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (1.3) | - | - | - | 3.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 35.9 |
| 37.3 |
| Amortization Of Intangibles | - | - | - | - | 2.8 | 2.5 | 2.8 | 5.6 | 5.6 | 5.7 | 5.9 | 5.9 | 3.5 | 1.5 | 0.3 | 0.3 |
| Stock-Based Compensation | 3.0 | 1.9 | 1.4 | 4.5 | 5.5 | 2.9 | 0.5 | 1.6 | 2.3 | 1.7 | 1.8 | 2.2 | 2.5 | 2.3 | 3.4 | 2.3 |
| Deffered Income Tax | (2.9) | (0.0) | - | - | (0.9) | - | - | - | - | - | - | 0.0 | 0.0 | (5.0) | 0.0 | - |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 0.3 | 0.9 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 8.5 | 0.0 | 1.2 | - |
| Gains & Losses On Investments | - | 0.2 | (4.3) | (1.8) | 0.6 | (43.5) | (1.6) | 0.0 | - | - | - | - | - | - | 0.0 | (0.1) |
| Change In Accounts Receivable | 7.7 | 0.6 | (7.6) | (9.9) | 8.1 | (13.7) | 0.0 | (1.1) | (14.9) | 2.2 | (6.0) | 2.3 | 13.0 | (0.9) | 10.4 | 6.9 |
| Change In Inventory | - | - | - | - | (0.1) | (0.4) | (0.5) | (0.2) | (0.7) | (0.5) | (0.3) | 0.1 | 1.2 | 0.1 | - | - |
| Change In Accounts Payable | (6.4) | 9.9 | (2.3) | (18.0) | 4.1 | (29.8) | 8.0 | (0.5) | (3.3) | 5.9 | (8.9) | (14.5) | 10.9 | 3.1 | 11.5 | 1.9 |
| Change In Other Working Capital | (0.5) | 0.7 | 0.9 | 2.8 | - | - | - | - | - | - | - | - | (0.3) | 1.2 | (0.7) | (4.0) |
| Other Operating Activities | (0.3) | 0.2 | (0.1) | (0.1) | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | (26.5) | 17.4 | (10.6) | (8.8) | 4.9 | (20.0) | 7.8 | 11.1 | 22.4 | 31.7 | 25.5 | 9.2 | 39.6 | 29.4 | 39.9 | 30.1 |
| - |
| Acquisitions | 10.0 | 0.0 | - | - | 11.7 | - | - | - | - | - | - | 0.0 | 48.5 | 3.1 | 0.0 | - |
| Divestitures | - | - | - | - | 0.0 | - | - | - | - | - | 0.0 | 3.0 | 0.0 | 0.0 | 6.3 | 0.0 |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.0 | 0.0 |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (14.3) | (0.6) | (0.5) | (1.3) | (12.3) | (1.7) | (1.2) | (2.0) | (0.9) | (0.5) | (1.4) | 0.5 | (52.0) | (4.3) | (17.3) | (41.1) |
| Debt Repaid | 0.0 | 3.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | 3.5 | 0.0 | 8.5 | - | 12.4 | 42.7 | 5.9 | 0.0 | 28.0 | - | - | 0.0 | 0.0 | 3.4 | 0.0 | - |
| Common Stock Repurchased | 0.0 | 0.2 | 0.0 | - | 4.8 | - | - | 0.0 | 0.2 | 0.0 | 2.7 | 0.0 | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | 30.2 | (8.0) | 9.1 | 4.2 | 2.6 | 24.3 | (10.1) | (9.2) | (16.1) | (44.1) | (17.6) | (40.9) | 49.2 | (29.5) | (15.5) | 12.6 |
| - |
| - |
| Net Change In Cash | - | - | - | - | - | - | - | (0.1) | 5.4 | (12.9) | 6.5 | (31.2) | 36.8 | (4.4) | 7.1 | 1.7 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 1.0 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.3 |
| 0.9 |
| 1.0 |
| 0.7 |
| 1.0 |
| 1.0 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.0 |
| 0.8 |
| 0.4 |
| 0.3 |
| 0.1 |
| 0.1 |
| 1.6 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.7 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| (0.2) |
| 0.3 |
| 0.0 |
| 0.2 |
| 0.6 |
| 0.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.5 |
| 0.7 |
| 0.3 |
| (1.1) |
| (6.8) |
| (19.8) |
| (15.8) |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| (8.2) |
| - |
| - |
| - |
| (3.8) |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| (13.3) |
| - |
| - |
| - |
| 2.1 |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| (11.5) |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| (11.6) |
| - |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| (3.7) |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| 4.6 |
| - |
| - |
| - |
| 6.8 |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (6.3) |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| (5.5) |
| - |
| - |
| - |
| (5.3) |
| - |
| - |
| - |
| (7.2) |
| - |
| - |
| - |
| (17.7) |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| - |
| (11.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |